Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $228k initial cash invested.
-22.19%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,400
Rent
-$4,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $7,625 expenses = $4,225 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$7,625
Mortgage P&I
161%
$5,466
Property Taxes
26%
$873
Home Insurance
12%
$402
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0